Summary
Confusion Capital proposes that we proceed with the milestone-based unlocking approach (milestone 1: $2.5M in NARR, enabling the unlock of 3B RSR) with two modifications based on RSR holder discussion: (1) A minimum price of $0.005 to allow unlocking, and (2) a USD price cap of $0.015, after which the amount of RSR unlocked would be less than 3B.
RSR holders will vote on this proposal starting August 27th, so you must withdraw RSR from exchange accounts into your own custody by August 26th to participate. Staked and vote-locked RSR across Ethereum, Base and BNB Chain is all eligible to vote with no action needed. The vote will last until September 3rd.
All voting will be carried out on Snapshot, which accounts for your RSR token balances by letting you digitally sign with your wallet, but does not cost any gas fees.
Any modification to the stated structure would require a further RSR holder vote to approve.
Video version
If you would like to hear me explain this proposal live, you can watch the community call recording here – see minute 27:00 for the start of the RSR unlocking framework presentation: Roam Meeting · Reserve Q2 Community Call
Proposal
In May I proposed replacing the current Bitcoin-shaped RSR unlock curve with a milestone-based system tied to the Reserve ecosystem’s economic progress.
Since then, we have received substantial community feedback and continued discussing the framework. In particular, the discussion raised two important questions:
-
How should the RSR price at the time of the milestone affect the unlock?
-
How much discretion should Confusion Capital have to modify the framework after it is adopted?
Based on that discussion, we are proposing the following revised framework.
1. Milestone 1: $2.5M NARR
The first milestone would be reached when the Reserve ecosystem achieves $2.5M in Net Annualized Recurring Revenue (NARR).
NARR is intended to measure the sustainable economic output of the Reserve ecosystem after accounting for the costs required to generate that revenue.
In this context, “recurring” does not mean contractually recurring revenue in the SaaS sense. It means revenue that is recurring in nature and can reasonably be expected to continue if current economic conditions persist.
The metric is annualized using trailing data specifically to prevent temporary spikes or one-off events from triggering the milestone.
At a high level:
- Revenue = revenue generated across the Reserve ecosystem.
- Partner share = revenue distributed to external parties rather than retained within the RSR ecosystem.
- Ongoing incentive spend = spending required on an ongoing basis to incentivize users to hold or use Reserve products.
- Net revenue = revenue minus partner share minus ongoing incentive spend.
Short-term incentives used to launch or initially promote a product may be treated as customer acquisition costs rather than ongoing incentive spend when there is a reasonable expectation that the incremental revenue generated will repay those incentives within two years.
Current NARR methodology
For the Reserve ecosystem as it exists today, the calculation is approximately:
Index DTFs:
Avg(6mo TVL Fees) × 12 + Median(6mo Mint Fees) × 12
– Avg(2Q Incentives) × 4 – Avg(6mo External Share) × 12
Yield DTFs:
Avg(6mo Gross Revenue) × 12 – Avg(2Q Incentives) × 4
Total NARR:
Sum of NARR across the Reserve ecosystem.
We use an average for relatively stable revenue streams such as TVL fees and a median for more episodic revenue streams such as mint fees in order to reduce the impact of temporary spikes.
Importantly, the definition of NARR is intended to be business-model agnostic. Index and Yield DTFs represent the ecosystem’s current revenue sources, but the unlocking framework should not depend on those being the only revenue-generating activities the Reserve ecosystem ever encompasses.
If new products or revenue streams emerge, revenue that satisfies the same underlying principles of being sustainable, recurring in nature, and net of the relevant partner shares and ongoing incentives should be incorporated into NARR. The methodology used to incorporate any material new revenue source would be disclosed transparently.
2. Milestone 1 RSR allocation: 3B RSR
Once the $2.5M NARR milestone is satisfied, up to 3 billion RSR would become eligible for unlocking, subject to the RSR price conditions described below.
As in the original proposal, an RSR unlock should not be interpreted as an immediate sale or distribution of those tokens.
Unlocked RSR would become available for strategic use by the project and could be deployed over time based on the needs of the ecosystem, with any treasury RSR sales and purchases continuing to be reported transparently on a quarterly basis.
3. Automatic unlock within the RSR price range
The RSR price condition would be based on the 30-day moving average RSR price, rather than the spot price on the date the milestone is reached.
If the $2.5M NARR milestone has been satisfied and the 30-day moving average RSR price is between $0.005 and $0.015, the 3B RSR unlock would occur automatically under this policy.
This establishes a predefined range in which both the revenue and price conditions for Milestone 1 have been satisfied.
4. RSR price floor: $0.005
If the 30-day moving average RSR price is below $0.005 when the $2.5M NARR milestone is satisfied, the 3B RSR would not automatically unlock.
In that situation, the project could:
- wait until the 30-day moving average RSR price returns to the $0.005–$0.015 range, at which point the 3B RSR unlock could proceed automatically under the existing framework; or
- propose a modification to the framework, which would require approval from the RSR community through a Snapshot vote before it could be implemented.
The purpose of the floor is to avoid automatically proceeding with a large token unlock when RSR is trading materially below the price range contemplated when this milestone was designed.
5. RSR price ceiling: $0.015
If the 30-day moving average RSR price is above $0.015 when the $2.5M NARR milestone is satisfied, automatically unlocking the full 3B RSR could represent a substantially larger USD allocation than originally contemplated.
For reference, 3B RSR at $0.015 is worth $45M.
Therefore, if the 30-day moving average RSR price is above $0.015, the project could:
- automatically unlock up to $45M worth of RSR, calculated using the actual 30-day moving average RSR price; or
- propose a different approach, which would require approval from the RSR community through a Snapshot vote.
This keeps the automatic economic value of the Milestone 1 unlock capped at the $45M represented by 3B RSR at the top of the predefined price range.
6. Community governance for changes to the framework
One important change from the original RFC is that deviations from the framework would no longer rely solely on Confusion Capital discretion.
Any modification to the milestone, RSR price parameters, unlock amount, or other material elements of this policy outside the mechanisms explicitly described above would require RSR holder approval through a Snapshot vote based on RSR ownership.
We also propose that Confusion Capital, ABC Labs, and Best Friend Finance abstain from these votes with company-owned RSR.
The goal is for these votes to reflect the preferences of non-treasury RSR holders.
Individual team members would still be free to participate using RSR they personally own, since they are individual stakeholders in the network.
I, Nevin, will abstain from voting on whether to enact this initial proposal, to make sure the vote is a 100% clear signal of whether others endorse it, given that I had such a strong hand in crafting it.
I must add the disclaimer that this is a non-binding pledge made by Confusion Capital, not a legally binding contract offered to RSR holders, as such a contract could be seen to affect the regulatory status of the RSR token, which is not our intent and would not be in the best interest of the Reserve ecosystem.
7. One milestone at a time
We still believe it is preferable to define one milestone at a time rather than establish a complete unlocking schedule for the remaining RSR today.
The ecosystem, its business model, its revenue sources, and the value of RSR may look very different by the time Milestone 1 is reached.
Once Milestone 1 is satisfied, we would return to the community with a proposed Milestone 2 and its corresponding RSR unlock parameters.
This gives RSR holders forward visibility into the next milestone while avoiding the need to make assumptions today about what the Reserve ecosystem will look like several years from now.
Summary
Under the proposed framework:
-
Milestone 1: $2.5M NARR
-
Maximum Milestone 1 allocation: 3B RSR
-
RSR price measurement: 30-day moving average
-
RSR price floor: $0.005
-
RSR price ceiling: $0.015
-
$0.005–$0.015: 3B RSR unlocks automatically once the NARR milestone is satisfied
-
Below $0.005: wait for the price to return to range, or propose an alternative through Snapshot
-
Above $0.015: automatically unlock up to $45M worth of RSR at the 30-day moving average price, or propose an alternative through Snapshot
-
Changes outside these predefined rules: require a community Snapshot vote
-
Treasury-owned RSR: Confusion Capital, ABC Labs, and Best Friend Finance would abstain from voting
-
Future milestones: defined one at a time as the ecosystem develops
The overarching principle remains the same as in the original proposal: future RSR unlocks should be tied to demonstrated economic progress rather than the passage of time.
The additions above are intended to make the framework more predictable across different RSR price environments, reduce company discretion, and make the policy robust enough to accommodate Reserve revenue streams that may not exist today.
Action required: withdraw RSR from exchanges to vote!
RSR holders will vote on this proposal starting August 27th, so you must withdraw RSR from exchange accounts into your own custody by August 26th to participate. Staked and vote-locked RSR across Ethereum, Base and BNB Chain is all eligible to vote with no action needed. The vote will last until September 3rd.
All voting will be carried out on Snapshot, which accounts for your RSR token balances by letting you digitally sign with your wallet, but does not cost any gas fees.
Nevin
President, Confusion Capital
CEO, ABC Labs